Laserfiche WebLink
Client: City of Santa Ana <br />Project: Well 40 PLC Programming Services ENTERPRISE <br />J 9 9 AUTOMATION <br />\lumber: EA25CSA160 Date: 5/29/2025 Revision: 1.0.0 Author: MM Reviewed By: AS <br />Summary <br /># I Engineering Labor <br />Control Narrative <br />Control Wiring <br />PLC Programming <br />HMI Programming <br />Control Strategy Meeting <br />HMI Screen Dev Meeting <br />Loop Drawings <br />Factory Acceptance Testing <br />Site Acceptance Testing <br />PLC Testing PLans <br />Training <br />Labor Hours Breakdown <br />Proj. Eng. <br />Lead Eng. <br />Proj. Mngr. <br />Principal <br />38 <br />8 <br />6 <br />0 <br />70 <br />12 <br />10 <br />0 <br />60 <br />15 <br />9 <br />0 <br />45 <br />10 <br />7 <br />0 <br />3 <br />1 <br />1 <br />0 <br />3 <br />1 <br />1 <br />0 <br />60 <br />15 <br />9 <br />0 <br />12 <br />12 <br />3 <br />0 <br />16 <br />16 <br />4 <br />0 <br />20 <br />4 <br />3 <br />0 <br />0 <br />4 <br />1 <br />0 <br />3271 <br />981 <br />54 <br />0 <br />Totals <br />Hours <br />Price <br />52 <br />$13,060.40 <br />92 <br />$23,010.20 <br />84 <br />$21,151.05 <br />62 <br />$15,583.90 <br />5 <br />$1,277.20 <br />5 <br />$1,277.20 <br />84 <br />$21,151.05 <br />27 <br />$7,060.65 <br />36 <br />$9,414.20 <br />27 <br />$6,772.25 <br />5 <br />$1,385.35 <br />479 <br />$121,143.45 <br />Expenses <br />Price <br />Magelis HMI <br />$4,441.34 <br />Total Expenses $4,441.34 <br />Grand Total $125,584.79 <br />Value Added Services <br /># I Engineering Labor <br />Initiation and Meetings <br />Specifications <br />Testing <br />Panel Testing <br />Commissioning <br />Training Manuals <br />Closeout <br />T <br />Labor Hours Breakdown <br />Proj. Eng. <br />Lead Eng <br />Proj. Mngr. <br />Principal <br />12 <br />14 <br />4 <br />0 <br />22 <br />7 <br />4 <br />0 <br />20 <br />20 <br />5 <br />0 <br />8 <br />6 <br />2 <br />0 <br />46 <br />36 <br />10 <br />0 <br />10 <br />2 <br />2 <br />0 <br />10 <br />2 <br />2 <br />0 <br />1281 <br />871 <br />29 <br />0 <br />Totals <br />Hours <br />Price <br />30 <br />$7,889.80 <br />33 <br />$8,363.60 <br />45 <br />$11,767.75 <br />16 <br />$4,150.90 <br />92 <br />$23,875.40 <br />14 <br />$3,522.60 <br />14 <br />$3,522.60 <br />244 <br />$63,092.65 <br />Grand Total $63,092.65 <br />Summary + Added Scope Italicized text indicates out of office services <br />EA25CSA160 ESTIMATE WELL 40 PLC Programming Services 1.0.0.xlsm 1 of 20 <br />